[SWKPLNT] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 37.69%
YoY- -44.82%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 131,461 127,350 207,125 192,562 97,422 75,653 66,948 11.89%
PBT 34,457 22,404 42,068 40,653 25,655 2,658 5,453 35.93%
Tax -8,538 -5,654 -11,799 -11,159 -6,258 -289 -3,126 18.21%
NP 25,919 16,750 30,269 29,494 19,397 2,369 2,327 49.38%
-
NP to SH 25,697 16,557 30,007 29,385 19,392 2,424 2,394 48.46%
-
Tax Rate 24.78% 25.24% 28.05% 27.45% 24.39% 10.87% 57.33% -
Total Cost 105,542 110,600 176,856 163,068 78,025 73,284 64,621 8.51%
-
Net Worth 778,499 725,483 717,112 625,031 563,644 535,743 536,762 6.38%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 778,499 725,483 717,112 625,031 563,644 535,743 536,762 6.38%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 19.72% 13.15% 14.61% 15.32% 19.91% 3.13% 3.48% -
ROE 3.30% 2.28% 4.18% 4.70% 3.44% 0.45% 0.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 47.11 45.64 74.23 69.01 34.91 27.11 23.95 11.92%
EPS 9.21 5.93 10.75 10.53 6.95 0.87 0.86 48.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.60 2.57 2.24 2.02 1.92 1.92 6.42%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 46.95 45.48 73.97 68.77 34.79 27.02 23.91 11.89%
EPS 9.18 5.91 10.72 10.49 6.93 0.87 0.86 48.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7804 2.591 2.5611 2.2323 2.013 1.9134 1.917 6.38%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.12 2.03 2.10 2.13 1.58 1.64 1.63 -
P/RPS 4.50 4.45 2.83 3.09 4.53 6.05 6.81 -6.66%
P/EPS 23.02 34.21 19.53 20.23 22.73 188.78 190.35 -29.65%
EY 4.34 2.92 5.12 4.94 4.40 0.53 0.53 41.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.82 0.95 0.78 0.85 0.85 -1.84%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 22/08/23 23/08/22 27/08/21 18/08/20 15/08/19 16/08/18 -
Price 2.17 2.19 2.22 2.46 1.71 1.49 1.58 -
P/RPS 4.61 4.80 2.99 3.56 4.90 5.50 6.60 -5.80%
P/EPS 23.56 36.91 20.64 23.36 24.61 171.52 184.51 -29.01%
EY 4.24 2.71 4.84 4.28 4.06 0.58 0.54 40.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.86 1.10 0.85 0.78 0.82 -0.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment